[YINSON] YoY Quarter Result on 31-Jan-2016 [#4]

Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -41.57%
YoY- -49.85%
Quarter Report
View:
Show?
Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 287,601 257,394 185,468 116,188 253,621 249,435 172,747 8.86%
PBT 95,664 73,799 30,283 98,130 109,171 104,047 5,999 58.61%
Tax -24,028 -16,801 20,918 -50,919 -7,948 -4,352 -744 78.40%
NP 71,636 56,998 51,201 47,211 101,223 99,695 5,255 54.52%
-
NP to SH 60,700 57,140 51,201 50,098 99,905 98,589 4,833 52.43%
-
Tax Rate 25.12% 22.77% -69.08% 51.89% 7.28% 4.18% 12.40% -
Total Cost 215,965 200,396 134,267 68,977 152,398 149,740 167,492 4.32%
-
Net Worth 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 279,327 35.77%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 21,896 64,581 21,741 21,363 14,261 - - -
Div Payout % 36.07% 113.02% 42.46% 42.64% 14.27% - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 279,327 35.77%
NOSH 1,093,245 1,092,808 1,087,070 1,068,198 950,743 213,371 196,294 33.12%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 24.91% 22.14% 27.61% 40.63% 39.91% 39.97% 3.04% -
ROE 3.47% 2.90% 2.61% 2.83% 7.48% 23.10% 1.73% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 26.27 23.91 17.06 10.88 26.68 116.90 88.00 -18.24%
EPS 5.54 5.31 4.71 4.69 10.51 14.33 2.46 14.48%
DPS 2.00 6.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 1.60 1.8305 1.8015 1.66 1.404 2.00 1.423 1.97%
Adjusted Per Share Value based on latest NOSH - 1,068,198
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 9.39 8.40 6.05 3.79 8.28 8.14 5.64 8.86%
EPS 1.98 1.86 1.67 1.63 3.26 3.22 0.16 52.05%
DPS 0.71 2.11 0.71 0.70 0.47 0.00 0.00 -
NAPS 0.5716 0.643 0.6391 0.5786 0.4356 0.1393 0.0912 35.76%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 4.10 4.22 3.11 2.73 2.84 7.40 2.20 -
P/RPS 15.61 17.65 18.23 25.10 10.65 6.33 2.50 35.68%
P/EPS 73.95 79.49 66.03 58.21 27.03 16.02 89.35 -3.10%
EY 1.35 1.26 1.51 1.72 3.70 6.24 1.12 3.16%
DY 0.49 1.42 0.64 0.73 0.53 0.00 0.00 -
P/NAPS 2.56 2.31 1.73 1.64 2.02 3.70 1.55 8.71%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 28/03/13 -
Price 4.59 3.76 3.21 2.75 2.82 8.90 2.54 -
P/RPS 17.47 15.72 18.81 25.28 10.57 7.61 2.89 34.95%
P/EPS 82.79 70.83 68.15 58.64 26.84 19.26 103.16 -3.59%
EY 1.21 1.41 1.47 1.71 3.73 5.19 0.97 3.75%
DY 0.44 1.60 0.62 0.73 0.53 0.00 0.00 -
P/NAPS 2.87 2.05 1.78 1.66 2.01 4.45 1.78 8.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment